Magna International Inc.
Magna International Inc.
MGA
Valuace
53
Růst
23
Zdraví
59
Cena
$ 56.27
Dnes
-1.59 (-2.82%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues42.1842.7542.8442.8037.8436.2432.6539.4340.8338.9536.4532.1336.6434.8430.8428.7524.10
Cost of Revenues36.6038.3437.0437.1933.1931.1028.2134.0235.0633.2631.1227.5631.6230.2927.0125.4020.92
Gross Profit5.584.415.805.614.655.154.445.415.775.695.324.585.024.553.833.353.18
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues11.0110.4610.6310.0710.6310.2810.9610.9710.7410.69
Cost of Revenues9.678.979.138.839.078.839.499.649.629.26
Gross Profit1.341.491.501.241.561.451.461.331.121.42
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.880.000.000.000.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.002.051.661.721.591.701.661.671.601.451.711.621.521.421.34
Depreciation & Amortization1.721.691.931.781.421.671.371.351.281.171.060.800.891.060.800.690.66
Total Operating Expenses3.042.263.682.913.083.232.953.042.942.842.662.252.602.682.322.101.97
Operating Income2.542.152.122.701.711.951.702.573.133.172.882.542.652.081.681.081.23
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.860.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.580.49
Depreciation & Amortization0.440.470.420.400.710.410.400.410.410.44
Total Operating Expenses0.600.530.980.930.940.900.920.920.580.88
Operating Income0.750.960.520.310.620.550.540.410.540.57
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.000.000.100.090.050.040.020.020.020.020.010.010.020.020.020.030.02
Interest Expense0.210.210.310.240.130.120.110.100.110.090.090.060.050.030.030.020.01
Other Expense-1.23-0.82-0.57-1.09-0.830.11-0.69-0.340.210.220.200.370.150.050.260.04-0.02
IBT1.311.331.541.610.881.951.012.222.953.002.782.652.541.911.751.221.20
Income Tax Expense0.430.430.450.320.240.400.330.590.620.740.710.710.660.360.320.200.24
Net Income0.830.841.011.210.591.510.761.772.302.212.032.011.881.561.431.020.97
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.000.000.000.000.000.000.000.000.000.05
Interest Expense0.040.070.050.050.150.050.050.050.050.05
Other Expense-0.63-0.49-0.03-0.08-0.240.15-0.11-0.370.25-0.40
IBT0.120.470.500.230.380.700.430.030.320.54
Income Tax Expense0.110.140.100.070.150.190.100.010.010.12
Net Income0.000.310.380.150.200.480.310.010.270.39
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$4.24$2.04$5.04$2.52$5.61$6.65$5.93$5.19$4.94$4.41$3.43$3.09$2.13$2.12
EPS Diluted$0.00$0.00$0.00$4.23$2.03$5.00$2.52$5.59$6.61$5.90$5.16$4.88$4.35$3.38$3.05$2.10$2.09
Shares Outstanding0.280.280.290.290.290.300.300.310.350.370.390.410.430.460.460.480.46
Diluted Shares Outstanding0.280.280.290.290.290.300.300.320.350.370.390.410.430.460.470.490.47
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.97$1.36
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.97$1.36
Shares Outstanding0.280.280.280.280.290.290.290.290.290.29
Diluted Shares Outstanding0.280.280.280.280.290.290.290.290.290.29
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents1.001.251.201.232.953.271.280.680.730.972.861.251.551.521.332.11
Short Term Investments0.000.000.320.000.000.000.000.000.000.000.000.000.000.000.000.00
Total Cash & ST Investments1.001.251.201.232.953.271.280.680.730.972.861.251.551.521.332.11
Accounts Receivable8.227.387.886.796.316.395.936.616.886.175.445.655.254.774.403.65
Inventory4.474.154.614.183.973.443.303.403.382.802.562.762.642.512.051.90
Other Current Assets0.310.340.350.320.280.260.241.140.240.220.280.350.490.330.380.17
Total Current Assets14.0013.1214.0412.5313.5013.3710.7511.8311.2210.1611.1410.019.929.148.157.81
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents1.331.541.061.251.061.001.521.191.021.28
Short Term Investments0.000.000.000.000.000.000.000.000.000.00
Total Cash & ST Investments1.331.541.061.251.061.001.521.191.021.28
Accounts Receivable8.408.268.207.388.388.228.387.888.488.56
Inventory4.234.214.184.154.594.474.514.584.754.66
Other Current Assets0.320.330.360.340.300.310.400.350.390.47
Total Current Assets14.2714.3313.8013.1214.3314.0014.8113.9714.6414.97
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment11.3111.5311.309.779.9910.3810.078.108.147.026.015.665.445.274.243.89
Goodwill2.732.672.772.032.122.101.981.982.101.921.341.351.441.471.201.19
Intangible Assets0.800.740.880.450.490.480.480.560.650.620.110.140.190.190.000.00
Long-Term Investments1.491.031.271.291.390.951.212.192.091.850.400.420.390.390.440.28
Other Long-Term Assets0.841.131.381.241.170.961.000.990.960.720.430.410.490.560.590.58
Total Long-Term Assets17.9917.9218.2215.2615.5815.2415.0514.1114.1712.408.568.138.077.976.536.08
Total Assets31.9831.0432.2627.7929.0928.6125.7925.9525.3922.5719.7118.1417.9917.1114.6813.90
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment11.7211.9111.6811.5311.6211.3111.2811.3010.4710.31
Goodwill2.872.882.752.672.812.732.712.752.732.77
Intangible Assets0.710.740.720.740.810.800.820.880.780.82
Long-Term Investments1.481.131.061.031.161.161.201.591.191.18
Other Long-Term Assets0.911.281.211.131.261.171.120.971.341.25
Total Long-Term Assets18.6118.8418.2817.9218.4617.9917.8718.1217.0416.87
Total Assets32.8733.1832.0731.0432.7931.9932.6832.0931.6831.84
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable7.647.197.847.006.476.275.636.096.305.434.755.114.784.453.963.59
Short-Term Debt1.221.271.730.940.730.370.331.300.370.760.240.220.270.320.190.05
Other Current Liabilities3.513.443.543.063.213.112.570.412.502.502.292.292.261.911.581.56
Current Liabilities12.4512.1013.2311.0010.409.748.5310.309.178.707.287.617.316.685.725.20
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable7.257.137.387.197.617.647.867.847.917.98
Short-Term Debt0.791.371.921.271.211.221.971.731.781.88
Other Current Liabilities4.013.763.623.443.603.513.613.543.443.50
Current Liabilities12.0512.3513.0712.1012.6012.4513.5713.1713.1713.36
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt4.865.805.494.144.945.634.663.103.212.392.370.840.100.110.050.05
Capital Leases1.381.961.721.561.681.901.830.020.020.020.020.020.030.000.000.00
Def. Tax Liability0.210.280.180.310.440.450.420.400.320.290.130.170.200.140.080.13
Total Liabilities19.9719.1019.9816.4516.8616.8914.6614.7913.6612.3510.599.478.357.656.485.76
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt6.686.745.635.806.376.245.965.495.425.50
Capital Leases0.002.082.051.961.781.381.411.311.671.65
Def. Tax Liability0.350.340.310.280.220.220.180.180.320.29
Total Liabilities19.9520.2719.9119.1020.1019.9820.7519.8819.9220.18
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock3.403.363.343.303.403.273.203.383.623.803.943.984.234.390.004.34
Retained Earnings9.349.609.268.649.238.708.608.388.097.326.395.165.014.463.322.73
Comprehensive Income-1.26-1.58-0.89-1.11-0.90-0.73-1.09-1.18-0.60-1.45-1.47-0.560.310.500.420.92
Total Common Equity11.6211.5211.8210.9411.8411.3710.8310.7011.239.778.978.669.629.438.188.07
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock3.363.363.363.363.403.403.403.343.333.32
Retained Earnings9.979.819.579.609.699.359.179.269.178.91
Comprehensive Income-0.88-0.85-1.33-1.58-0.97-1.26-1.17-0.89-1.25-1.06
Total Common Equity12.5912.4811.7411.5212.2711.6211.5211.8211.3811.29
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt7.467.077.225.075.676.004.994.403.583.162.601.050.370.430.230.10
Book Value12.0111.9412.2811.3412.2311.7211.1311.1611.7310.229.128.679.649.468.208.14
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.340.420.430.420.410.390.400.390.370.37
Book Value12.5912.4811.7411.5212.2711.6211.5211.8211.3811.29
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income1.020.841.101.290.641.550.681.632.332.262.071.941.881.551.431.020.97
Depreciation & Amortization1.701.691.931.521.421.511.371.351.281.171.060.800.891.060.800.690.66
Stock-Based Compensation0.000.000.000.000.000.010.430.800.110.08-0.01-0.02-0.01-0.14-0.15-0.010.00
Change Working Capital0.630.350.680.22-0.32-0.190.540.35-0.15-0.230.08-0.34-0.25-0.130.07-0.630.18
Change In Accounts Receivable0.320.000.45-0.84-0.800.11-0.040.63-0.35-0.30-0.45-0.41-0.77-0.58-0.05-0.91-0.61
Change In Accounts Payable-0.220.00-0.360.620.810.160.27-0.520.270.490.560.140.680.330.250.480.58
Change In Inventories0.040.000.15-0.20-0.45-0.650.040.10-0.09-0.36-0.16-0.24-0.34-0.14-0.32-0.28-0.18
Other Non-cash Items2.730.780.040.380.560.130.26-0.170.120.060.16-0.040.180.330.100.230.06
Cash from Operations3.400.000.003.152.102.943.283.963.723.333.392.332.792.572.211.211.87
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income0.000.310.390.150.230.510.330.030.280.42
Depreciation & Amortization0.440.470.420.400.710.410.400.410.410.39
Stock-Based Compensation0.000.000.000.000.000.000.000.000.000.00
Change Working Capital0.84-0.03-0.14-0.471.01-0.060.06-0.330.93-0.02
Change In Accounts Receivable0.00-0.170.20-0.700.92-0.010.14-0.590.81-0.04
Change In Accounts Payable0.000.00-0.470.07-0.15-0.18-0.180.15-0.230.03
Change In Inventories0.00-0.030.130.040.27-0.070.02-0.070.25-0.16
Other Non-cash Items0.740.17-0.030.02-0.10-0.12-0.020.290.210.00
Cash from Operations0.000.000.000.000.000.000.000.001.610.80
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-2.61-1.84-2.18-2.50-1.68-1.37-1.15-1.44-1.65-1.86-1.81-1.59-1.59-1.17-1.27-1.24-0.78
Acquisitions0.100.120.13-1.380.12-0.490.081.40-0.150.33-1.790.360.140.15-0.420.050.18
Investments-0.70-0.01-0.63-0.01-0.48-0.47-0.33-0.39-0.48-0.65-0.48-0.22-0.18-0.19-0.120.000.00
Sales of Investment0.180.000.000.000.000.080.120.420.220.330.140.060.170.160.110.000.00
Other Investing Activities-0.340.000.00-0.610.01-0.03-0.12-0.42-0.22-0.28-0.330.10-0.17-0.16-0.11-0.08-0.14
Cash from Investing-3.210.000.00-4.50-2.04-2.28-1.40-0.43-2.28-2.13-4.27-1.29-1.62-1.21-1.82-1.27-0.74
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-0.70-0.27-0.25-0.27-0.71-0.48-0.50-0.49-0.96-0.65
Acquisitions0.100.000.020.020.040.040.000.060.010.03
Investments0.000.00-0.10-0.15-0.20-0.12-0.17-0.15-0.20-0.18
Sales of Investment0.000.000.000.000.000.000.000.000.000.17
Other Investing Activities0.000.000.000.000.000.000.000.000.00-0.17
Cash from Investing0.000.000.000.000.000.000.000.00-1.16-0.80
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-1.780.000.001.93-0.46-0.12-0.14-0.15-0.17-0.11-0.42-0.10-0.19-0.17-0.31-0.02-0.07
Debt Issued1.867.07-0.164.08-0.14-0.211.150.740.990.530.971.650.870.110.510.160.17
Issuance of Common Stock0.040.000.000.000.000.100.90-1.031.090.270.701.670.000.060.000.060.05
Repurchase of Common Stock-0.01-0.14-0.21-0.01-0.78-0.52-0.20-1.29-1.83-1.27-0.91-0.52-1.78-1.02-0.04-0.41-0.32
Dividends Paid-0.530.000.00-0.52-0.51-0.51-0.47-0.45-0.45-0.40-0.39-0.35-0.32-0.28-0.25-0.24-0.10
Other Financing Activities0.300.000.00-0.040.02-0.05-0.01-0.03-0.08-0.04-0.010.040.910.110.390.150.09
Cash from Financing-0.460.000.001.34-1.73-1.110.08-2.95-1.44-1.55-1.020.74-1.38-1.30-0.22-0.46-0.36
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.00-0.12-0.14
Debt Issued7.47-0.650.560.49-0.520.13-0.460.740.10-0.04
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.01
Repurchase of Common Stock-0.090.000.00-0.05-0.200.000.000.000.000.00
Dividends Paid0.000.000.000.000.000.000.000.00-0.14-0.13
Other Financing Activities0.000.000.000.000.000.000.000.00-0.01-0.02
Cash from Financing0.000.000.000.000.000.000.000.00-0.26-0.27
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash-0.280.360.05-0.04-1.71-0.431.980.59-0.04-0.33-1.891.61-0.300.030.20-0.560.77
Closing Cash Balance1.001.611.251.201.232.953.371.390.800.840.972.861.251.551.521.332.11
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash0.28-0.210.48-0.190.190.06-0.520.320.17-0.26
Closing Cash Balance1.611.331.541.061.251.061.001.521.191.02
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow0.791.821.460.600.411.572.132.522.071.471.580.741.211.400.93-0.031.09
Real Free Cash Flow0.791.821.460.600.411.561.711.721.961.401.590.761.221.541.08-0.011.09
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow1.320.650.38-0.191.200.250.24-0.230.650.14
Real Free Cash Flow1.320.650.38-0.191.200.250.24-0.230.650.14
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader